Clairvest Group Inc.
TSX:CVG.TO
69.49 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 145.138 | 217.87 | 218.417 | 186.795 | 272.938 | 288.922 | 95.592 | 106.205 | 65.25 | 98.644 | 52.791 | 114.805 | 32.856 | 61.332 | 43.684 | 112.272 | 57.32 | 13.981 | 12.395 | 1.828 | 4.695 | 15.181 | 4.064 | 7.829 | 3.7 | 4.7 |
Short Term Investments
| 60.681 | 70.128 | 130.378 | 92.578 | 155.918 | 163.403 | 24.825 | 15.964 | 21.793 | 0 | 0 | 0 | 64.697 | 77.006 | 108.544 | 72.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 205.819 | 287.998 | 348.795 | 279.373 | 428.856 | 452.325 | 95.592 | 106.205 | 65.25 | 98.644 | 52.791 | 114.805 | 97.553 | 138.338 | 152.228 | 184.412 | 57.32 | 13.981 | 12.395 | 1.828 | 4.695 | 15.181 | 4.064 | 7.829 | 3.7 | 4.7 |
Net Receivables
| 125.452 | 49.314 | 35.496 | 34.318 | 44.409 | 56.484 | 42.003 | 37.205 | 58.009 | 26.506 | 47.985 | 1.51 | 23.795 | 15.726 | 27.545 | 8.652 | 6.799 | 14.571 | 5.011 | 4.529 | 5.629 | 2.19 | 1.731 | 1.541 | 1.3 | 0.7 |
Inventory
| 0 | 497.072 | 0 | 427.485 | 559.159 | 0 | 303.999 | 257.557 | 210.79 | -26.626 | -56.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1,342.139 | 91.219 | 112.484 | 128.694 | 61.843 | 29.596 | 58.147 | 39.258 | 63.478 | 26.626 | 56.713 | 24.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 1,673.41 | 428.531 | 496.775 | 442.385 | 535.108 | 538.405 | 137.595 | 143.41 | 123.259 | 125.15 | 100.776 | 132.218 | 121.348 | 154.064 | 179.773 | 193.064 | 64.119 | 28.552 | 17.406 | 6.357 | 10.324 | 17.371 | 5.795 | 9.37 | 5 | 5.4 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.125 | 6.577 | 7.295 | 7.973 | 9.062 | 6.569 | 1.496 | 2.1 | 1.86 | 2.267 | 3.558 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | -0.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | -1,429.651 | -1,353.143 | -985.025 | -0.417 | -911.253 | -153.739 | -145.439 | -128.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 995.034 | 1,113.985 | 1,018.169 | 663.009 | 600.703 | 586.166 | 679.654 | 524.412 | 440.184 | 403.67 | 304.061 | 241.523 | 252.573 | 239.183 | 227.425 | 175.005 | 313.278 | 284.234 | 267.062 | 281.449 | 288.361 | 289.103 | 190.433 | 145.78 | 158.7 | 157.8 |
Tax Assets
| 0 | 1,429.651 | 1,353.143 | 985.025 | 0.417 | 911.253 | 834.889 | 671.951 | 570.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -1,001.159 | -119.442 | -169.096 | -128.342 | -200.412 | -219.887 | -681.15 | -526.512 | -442.044 | -405.937 | -3.558 | -1.5 | -252.573 | -239.183 | -227.425 | -175.005 | -313.278 | -284.234 | -267.062 | -281.449 | -288.361 | -289.103 | -190.433 | -145.78 | -158.7 | -157.8 |
Total Non-Current Assets
| 1,001.159 | 1,001.12 | 856.368 | 542.64 | 409.353 | 372.848 | 681.15 | 526.512 | 442.044 | 405.937 | 304.061 | 241.523 | 252.573 | 239.183 | 227.425 | 175.005 | 313.278 | 284.234 | 267.062 | 281.449 | 288.361 | 289.103 | 190.433 | 145.78 | 158.7 | 157.8 |
Total Assets
| 1,342.139 | 1,429.651 | 1,353.143 | 985.025 | 944.878 | 911.253 | 834.889 | 671.951 | 570.191 | 531.207 | 411.774 | 378.936 | 338.424 | 318.86 | 305.36 | 308.004 | 398.55 | 314.61 | 288.807 | 293.429 | 301.486 | 306.474 | 196.228 | 155.15 | 163.7 | 163.8 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 16.232 | 13.834 | 6.852 | 8.554 | 11.861 | 10.586 | 3.708 | 3.914 | 2.501 | 1.82 | 2.278 | 2.697 | 9.254 | 0 | 0 | 0 | 0 | 0 | 4.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 25.201 | 0.34 | 0.956 | 1.998 | 22.331 | 5.68 | 0.096 | 0.11 | 0.069 | 11.11 | 8.467 | 1.41 | 0 | 0 | 2.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -16.232 | 95.986 | 77.738 | 72.397 | 43.595 | -32.917 | -9.388 | -4.01 | -2.611 | -1.889 | -13.388 | -11.164 | -10.664 | 0 | 0 | -2.025 | 0 | 0 | -4.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 18.854 | 135.021 | 84.93 | 81.907 | 57.454 | 86.183 | 3.708 | 3.914 | 2.501 | 1.82 | 14.149 | 11.255 | 0 | 0 | 0 | 0 | 0 | 0 | 4.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 3.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.745 | 68.766 | 28.029 | 28.788 | 61.224 | 66.382 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 165.842 | 209.54 | 171.188 | 123.892 | 103.702 | 132.561 | 167.568 | 121.747 | 84.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -1.876 | 36.154 | 59.261 | 15.989 | 12.133 | 3.779 | 23.944 | 20.67 | 14.139 | 0 | 0 | 0 | 4.148 | 2.402 | 1.455 | 4.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -167.718 | -209.54 | -171.188 | -123.892 | -103.702 | -132.561 | -167.568 | -121.747 | -84.67 | 0 | 0 | 0 | -4.148 | -2.402 | -1.455 | -4.049 | -100.745 | -68.766 | -28.029 | -28.788 | -61.224 | -66.382 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0 | 211.924 | 174.056 | 127.218 | 107.463 | 132.561 | 167.568 | 121.747 | 84.67 | 0 | 0 | 0 | 21.997 | 16.458 | 13.075 | 22.621 | 127.771 | 81.027 | 28.029 | 36.399 | 67.045 | 78.021 | 0 | 0 | 0 | 0 |
Total Liabilities
| 165.842 | 135.021 | 174.056 | 127.218 | 107.463 | 132.561 | 167.568 | 121.747 | 84.67 | 83.513 | 34.626 | 29.248 | 21.997 | 16.458 | 13.075 | 22.621 | 127.771 | 81.027 | 38.87 | 36.399 | 67.045 | 78.021 | 9.986 | 6.817 | 11.8 | 18.6 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,137.085 | 1,098.293 | 776.98 | 837.415 | 697.447 | 585.933 | 468.65 | 403.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 78.762 | 80.642 | 80.794 | 80.827 | 80.917 | 81.245 | 81.388 | 81.554 | 81.662 | 79.314 | 79.314 | 79.101 | 0 | 0 | 82.823 | 82.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,097.535 | 1,137.085 | 1,098.293 | 776.98 | 756.498 | 697.447 | 585.933 | 468.65 | 403.859 | 368.38 | 297.834 | 270.587 | 237.989 | 222.491 | 209.462 | 202.56 | 188.066 | 151.417 | 146.441 | 150.268 | 124.64 | 116.027 | 73.79 | 62.681 | 56.3 | 49.5 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,217.727 | 1,179.087 | 857.807 | -0 | 778.692 | 667.321 | 550.204 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | -0.35 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -837.415 | 0 | 0 | 0 | 0 | 0 | 22.312 | 0 | 78.438 | 79.911 | 0 | 0 | 82.713 | 82.166 | 103.496 | 106.704 | 110.151 | 112.426 | 112.452 | 95.652 | 95.6 | 95.7 |
Total Shareholders Equity
| 1,176.297 | 1,217.727 | 1,179.087 | 857.807 | 837.415 | 778.692 | 667.321 | 550.204 | 485.521 | 447.694 | 377.148 | 349.688 | 316.427 | 302.402 | 292.285 | 285.383 | 270.779 | 233.583 | 249.937 | 257.03 | 234.441 | 228.453 | 186.242 | 148.333 | 151.9 | 145.2 |
Total Equity
| 1,176.297 | 902.406 | 888.938 | 622.728 | 430.423 | 374.458 | 531.154 | 428.035 | 398.478 | 447.694 | 377.148 | 349.688 | 316.427 | 302.402 | 292.285 | 285.383 | 270.779 | 233.583 | 249.937 | 257.03 | 234.441 | 228.453 | 186.242 | 148.333 | 151.9 | 145.2 |
Total Liabilities & Shareholders Equity
| 1,342.139 | 1,429.651 | 1,353.143 | 985.025 | 944.878 | 911.253 | 834.889 | 671.951 | 570.191 | 531.207 | 411.774 | 378.936 | 338.424 | 318.86 | 305.36 | 308.004 | 398.55 | 314.61 | 288.807 | 293.429 | 301.486 | 306.474 | 196.228 | 155.15 | 163.7 | 163.8 |